Flat
E14
2 beds
1 bath
Peninsula Court, 121 East Ferry Road, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£15,582
↗ 12%After 5 Years
Change In Property Value
£53,162
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,812 | £20,109 | £20,411 | £20,921 | £21,444 | £102,697 |
| Total Expenses | £16,529 | £16,609 | £16,680 | £16,773 | £16,868 | £83,460 |
| Profit Before Tax | £3,283 | £3,500 | £3,730 | £4,148 | £4,576 | £19,237 |
| Profit After Tax | £2,659 | £2,835 | £3,022 | £3,360 | £3,707 | £15,582 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £2,663 | £10,635 | £16,945 | £21,888 | £16,614 | £68,744 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change